Pomanda estimates the enterprise value of PAJO CONSTRUCTION LTD at £385.6k based on a Turnover of £1.2m and 0.33x industry multiple (adjusted for size and gross margin).
pajo construction ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of PAJO CONSTRUCTION LTD at £0 based on an EBITDA of £-10.6k and a 3.24x industry multiple (adjusted for size and gross margin).
pajo construction ltdEstimated Valuation
£954.8k
Pomanda estimates the enterprise value of PAJO CONSTRUCTION LTD at £954.8k based on Net Assets of £412.8k and 2.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pajo Construction LtdOverview
Pajo Construction Ltd is a live company located in london, N13 5RY with a Companies House number of 09071455. It operates in the other building completion and finishing sector, SIC Code 43390. Founded in June 2014, it's largest shareholder is
andrea pajo
with a 51.5% stake. Pajo Construction Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£1.2m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Pajo Construction Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
3 Regular
5 Weak
Size
annual sales of £1.2m, make it larger than the average company (£295.1k)
£1.2m - Pajo Construction Ltd
£295.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 33%, show it is growing at a faster rate (13.3%)
33% - Pajo Construction Ltd
13.3% - Industry AVG
Production
with a gross margin of 24.5%, this company has a comparable cost of product (24.5%)
24.5% - Pajo Construction Ltd
24.5% - Industry AVG
Profitability
an operating margin of -3% make it less profitable than the average company (5.3%)
-3% - Pajo Construction Ltd
5.3% - Industry AVG
Employees
with 9 employees, this is above the industry average (3)
9 - Pajo Construction Ltd
3 - Industry AVG
Pay Structure
on an average salary of £39.5k, the company has an equivalent pay structure (£39.5k)
£39.5k - Pajo Construction Ltd
£39.5k - Industry AVG
Efficiency
resulting in sales per employee of £129.9k, this is equally as efficient (£136.5k)
£129.9k - Pajo Construction Ltd
£136.5k - Industry AVG
Debtor Days
it gets paid by customers after 59 days, this is later than average (46 days)
59 days - Pajo Construction Ltd
46 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (30 days)
8 days - Pajo Construction Ltd
30 days - Industry AVG
Stock Days
it holds stock equivalent to 64 days, this is more than average (12 days)
64 days - Pajo Construction Ltd
12 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (23 weeks)
2 weeks - Pajo Construction Ltd
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.5%, this is a lower level of debt than the average (72.8%)
24.5% - Pajo Construction Ltd
72.8% - Industry AVG
PAJO CONSTRUCTION LTD financials
EXPORT
Pajo Construction Ltd's latest turnover from June 2024 is estimated at £1.2 million and the company has net assets of £412.8 thousand. According to their latest financial statements, Pajo Construction Ltd has 9 employees and maintains cash reserves of £7.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Turnover
1,168,809
1,493,886
1,052,936
493,809
499,417
1,353,516
561,280
241,250
40,649
Other Income Or Grants
Cost Of Sales
882,295
1,111,883
798,621
358,497
348,293
939,594
389,806
165,836
27,510
Gross Profit
286,514
382,003
254,316
135,312
151,124
413,922
171,474
75,414
13,139
Admin Expenses
322,081
263,803
149,203
-1,274
184,727
394,802
2,020
130,598
-105,724
4,448
Operating Profit
-35,567
118,200
105,113
136,586
-33,603
19,120
169,454
-55,184
105,724
8,691
Interest Payable
Interest Receivable
2,302
3,289
1,912
174
47
1,241
969
75
42
34
Pre-Tax Profit
-33,265
121,489
107,025
136,760
-33,556
20,360
170,423
-55,109
105,766
8,725
Tax
-30,372
-20,335
-25,984
-3,868
-32,380
-21,153
-1,745
Profit After Tax
-33,265
91,117
86,690
110,776
-33,556
16,492
138,043
-55,109
84,613
6,980
Dividends Paid
Retained Profit
-33,265
91,117
86,690
110,776
-33,556
16,492
138,043
-55,109
84,613
6,980
Employee Costs
355,429
229,067
171,985
162,900
252,751
302,022
265,615
134,283
38,631
Number Of Employees
9
7
5
5
8
9
8
4
1
EBITDA*
-10,643
143,254
122,085
153,146
-33,603
19,120
193,389
-55,184
105,724
8,691
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Tangible Assets
189,092
183,731
124,464
121,436
123,393
110,048
95,554
742
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
189,092
183,731
124,464
121,436
123,393
110,048
95,554
742
Stock & work in progress
155,060
22,340
10,265
9,395
118,000
Trade Debtors
190,340
374,200
301,200
118,941
8,502
218,615
20,923
Group Debtors
5,000
Misc Debtors
5,200
20,687
13,200
5,500
141,503
Cash
7,332
80,365
51,191
254,696
93,562
330,926
56,723
3,382
13,587
misc current assets
total current assets
357,932
497,592
375,856
393,532
220,064
218,615
351,849
56,723
144,885
13,587
total assets
547,024
681,323
500,320
514,968
343,457
328,663
447,403
57,465
144,885
13,587
Bank overdraft
Bank loan
Trade Creditors
20,761
72,425
22,635
18,956
44,896
82,418
89,375
40
6,606
Group/Directors Accounts
33,661
55,665
35,665
88,665
other short term finances
hp & lease commitments
other current liabilities
79,820
107,186
87,090
95,239
183,500
20,940
53,291
total current liabilities
134,242
235,276
145,390
202,860
44,896
82,418
272,875
20,980
53,291
6,606
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
43,868
141,097
55,226
provisions
total long term liabilities
43,868
141,097
55,226
total liabilities
134,242
235,276
145,390
246,728
185,993
137,644
272,875
20,980
53,291
6,606
net assets
412,782
446,047
354,930
268,240
157,464
191,019
174,528
36,485
91,594
6,981
total shareholders funds
412,782
446,047
354,930
268,240
157,464
191,019
174,528
36,485
91,594
6,981
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Operating Activities
Operating Profit
-35,567
118,200
105,113
136,586
-33,603
19,120
169,454
-55,184
105,724
8,691
Depreciation
24,924
25,054
16,972
16,560
23,935
Amortisation
Tax
-30,372
-20,335
-25,984
-3,868
-32,380
-21,153
-1,745
Stock
132,720
12,075
870
-108,605
118,000
Debtors
-199,347
80,487
184,959
120,939
-210,113
197,692
20,923
-141,503
141,503
Creditors
-51,664
49,790
3,679
-25,940
-37,522
-6,957
89,335
40
-6,606
6,606
Accruals and Deferred Income
-27,366
20,096
-8,149
95,239
-183,500
162,560
-32,351
53,291
Deferred Taxes & Provisions
Cash flow from operations
-23,046
90,206
-88,549
184,127
20,988
-372,897
391,981
54,008
-10,247
13,552
Investing Activities
capital expenditure
-30,285
-84,321
-20,000
-14,603
-13,345
-14,494
-118,747
-742
Change in Investments
cash flow from investments
-30,285
-84,321
-20,000
-14,603
-13,345
-14,494
-118,747
-742
Financing Activities
Bank loans
Group/Directors Accounts
-22,004
20,000
-53,000
88,665
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-43,868
-97,229
85,871
55,226
share issue
1
-1
1
interest
2,302
3,289
1,912
174
47
1,241
969
75
42
34
cash flow from financing
-19,702
23,289
-94,956
-8,390
85,919
56,466
969
75
42
35
cash and cash equivalents
cash
-73,033
29,174
-203,505
161,134
93,562
-330,926
274,203
53,341
-10,205
13,587
overdraft
change in cash
-73,033
29,174
-203,505
161,134
93,562
-330,926
274,203
53,341
-10,205
13,587
pajo construction ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for pajo construction ltd. Get real-time insights into pajo construction ltd's credit score, group structure and payment trends.
Perform a competitor analysis for pajo construction ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in N13 area or any other competitors across 12 key performance metrics.
pajo construction ltd Ownership
PAJO CONSTRUCTION LTD group structure
Pajo Construction Ltd has no subsidiary companies.
Ultimate parent company
PAJO CONSTRUCTION LTD
09071455
PAJO CONSTRUCTION LTD Shareholders
The largest shareholders in Pajo Construction Ltd include Andrea Pajo and Trifon Rramani.
andrea pajo
51.49%
trifon rramani
48.51%
pajo construction ltd directors
Pajo Construction Ltd currently has 2 directors.
The longest serving directors include
Mr Trifon Rramani (Aug 2020) and
Mr Andrea Pajo (May 2023).
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We did not find charges/mortgages relating to pajo construction ltd.
pajo construction ltd Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for PAJO CONSTRUCTION LTD. This can take several minutes, an email will notify you when this has completed.
pajo construction ltdCompanies House Filings - See Documents
